[G3] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 7250.0%
YoY- -80.7%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 63,862 69,434 57,119 53,529 56,018 56,772 63,495 0.38%
PBT 2,884 4,206 443 2,080 1,039 1,230 3,922 -18.48%
Tax -958 -1,097 -309 -1,061 -682 -585 -957 0.06%
NP 1,926 3,109 134 1,019 357 645 2,965 -24.93%
-
NP to SH 2,758 2,743 522 572 -8 696 3,299 -11.22%
-
Tax Rate 33.22% 26.08% 69.75% 51.01% 65.64% 47.56% 24.40% -
Total Cost 61,936 66,325 56,985 52,510 55,661 56,127 60,530 1.53%
-
Net Worth 81,189 78,331 79,010 78,840 77,599 77,391 79,297 1.58%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 81,189 78,331 79,010 78,840 77,599 77,391 79,297 1.58%
NOSH 125,272 125,692 126,296 126,875 125,159 125,147 126,129 -0.45%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 3.02% 4.48% 0.23% 1.90% 0.64% 1.14% 4.67% -
ROE 3.40% 3.50% 0.66% 0.73% -0.01% 0.90% 4.16% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 50.98 55.24 45.23 42.19 44.76 45.36 50.34 0.84%
EPS 2.20 2.18 0.41 0.45 -0.01 0.56 2.62 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.6232 0.6256 0.6214 0.62 0.6184 0.6287 2.04%
Adjusted Per Share Value based on latest NOSH - 126,875
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 1.69 1.84 1.51 1.42 1.48 1.50 1.68 0.39%
EPS 0.07 0.07 0.01 0.02 0.00 0.02 0.09 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0208 0.0209 0.0209 0.0206 0.0205 0.021 1.57%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.60 0.34 0.34 0.40 0.36 0.38 0.41 -
P/RPS 1.18 0.62 0.75 0.95 0.80 0.84 0.81 28.42%
P/EPS 27.25 15.58 82.26 88.72 -5,632.19 68.33 15.68 44.40%
EY 3.67 6.42 1.22 1.13 -0.02 1.46 6.38 -30.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.55 0.54 0.64 0.58 0.61 0.65 26.89%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 29/09/09 25/06/09 20/03/09 18/12/08 29/09/08 25/06/08 -
Price 0.60 0.39 0.44 0.36 0.33 0.37 0.34 -
P/RPS 1.18 0.71 0.97 0.85 0.74 0.82 0.68 44.26%
P/EPS 27.25 17.87 106.46 79.85 -5,162.84 66.53 13.00 63.56%
EY 3.67 5.60 0.94 1.25 -0.02 1.50 7.69 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.63 0.70 0.58 0.53 0.60 0.54 43.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment